All values in millions of USD

Balance Sheet Overview

Total Assets

$11,232.1

Current Assets: $3,881.2
Non-Current Assets: $7,350.9

Total Liabilities

$7,556.9

Current Liabilities: $3,603.9
Non-Current Liabilities: $3,953.0

Total Equity

$3,675.2

Stockholders' Equity: $3,498.3
Retained Earnings: $9,634.9

Balance Sheet Composition (Sankey)

Balance Sheet Analysis

Balance Sheet Breakdown - 2024

Click on any metric to see detailed trend

All values in millions
Amount % of Total
Assets
Current Assets 3,881.2
34.6%
Cash & Equivalents 471.0
4.2%
Short-term Investments -
%
Accounts Receivable 1,802.0
16.0%
Inventory 1,293.1
11.5%
Other Current Assets 315.1
2.8%
Non-Current Assets 7,350.9
65.4%
Net PPE 1,199.3
10.7%
Investments & Advances 168.7
1.5%
Goodwill 3,993.3
35.6%
Other Non-Current Assets 406.3
3.6%
Total Assets 11,232.1 100.0%
Liabilities
Current Liabilities 3,603.9
32.1%
Accounts Payable 860.4
7.7%
Short-Term Debt 1,168.1
10.4%
Other Current Liabilities 781.1
7.0%
Non-Current Liabilities 3,953.0
35.2%
Long-Term Debt 2,916.9
26.0%
Other Non-Current Liabilities -
%
Total Liabilities 7,556.9 67.3%
Equity
Stockholders' Equity 3,498.3
31.1%
Retained Earnings 9,634.9
85.8%
Additional Paid-in Capital 2,188.6
19.5%
Total Equity 3,675.2 32.7%

Metric Details

Click on any metric in the breakdown to see detailed trend

Select a metric from the left to see its trend

Comparison Metric

Select a metric from the dropdown to compare

Detailed Balance Sheet

Item FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018 FY2017 FY2016 FY2015
Assets
Current Assets
Cash & Cash Equivalents $471.0 $1,071.8 $490.7 $662.2 - - - - - -
Inventory $1,293.1 $1,404.9 $1,054.2 $798.1 584.0 575.7 581.6 558.7 526.6 535.6
Accounts Receivable $1,802.0 $2,167.4 $1,736.7 $1,424.5 - - - - - -
Total Current Assets $3,881.2 $4,910.8 $3,610.7 $3,063.4 2,685.8 2,985.7 2,830.7 4,420.7 4,185.0 4,048.0
Non-Current Assets
Net PPE $1,199.3 $1,033.6 $907.5 $959.6 574.4 571.9 576.8 583.9 578.3 605.6
Goodwill $3,993.3 $3,529.2 $3,524.0 $3,625.9 - - - - - -
Other Intangible Assets $1,066.3 $852.4 $902.0 $1,021.8 - - - - - -
Total Non-Current Assets $7,350.9 $6,393.2 $7,148.0 $7,638.2 4,578.9 3,127.3 3,431.3 2,741.0 2,916.2 2,356.7
Total Assets $11,232.1 $11,304.0 $10,758.7 $10,701.6 7,264.7 6,113.0 6,262.0 7,161.7 7,101.2 6,404.7
Liabilities
Current Liabilities
Accounts Payable $860.4 $1,150.2 $1,028.0 $889.8 687.8 694.6 713.4 623.2 543.1 521.7
Current Debt $1,168.1 $186.7 $1,051.7 $606.4 - - - - - -
Total Current Liabilities $3,603.9 $3,365.3 $3,572.2 $2,992.2 1,810.8 1,936.8 2,236.9 2,145.8 1,975.9 1,327.7
Non-Current Liabilities
Long Term Debt $2,916.9 $3,148.2 $3,131.3 $3,778.2 1,974.7 2,256.9 1,225.2 1,493.4 - -
Total Non-Current Liabilities $3,953.0 $4,195.3 $4,169.8 $5,015.3 4,107.1 3,772.0 2,407.6 2,352.3 3,135.2 2,820.2
Total Liabilities $7,556.9 $7,560.6 $7,742.0 $8,007.5 5,917.9 5,708.8 4,644.5 4,498.1 5,111.1 4,147.9
Stockholders' Equity
Common Stock $181.4 $181.4 $181.4 $181.4 - - - - - -
Retained Earnings $9,634.9 $9,255.2 $8,411.8 $8,000.4 - - - - - -
Treasury Stock $7,734.2 $7,187.4 $6,957.2 $6,708.7 - - - - - -
Total Stockholders' Equity $3,498.3 $3,561.6 $2,725.6 $2,389.6 - - - - - -

Key Balance Sheet Ratios

Liquidity Ratios

Current Ratio

1.08

Quick Ratio

0.72

Solvency Ratios

Debt to Equity

2.16

Debt to Assets

0.67

Asset Management

Asset Turnover

N/A

Equity Multiplier

3.21